Liberty Media Corporation ("Liberty Media" or “Liberty”)
(NASDAQ: LSXMA, LSXMB, LSXMK, FWONA, FWONK, BATRA, BATRK) today
reported fourth quarter and year end 2021 results. Headlines
include (1):
- Attributed to Liberty SiriusXM Group
- SiriusXM reported strong full year 2021 results
- SiriusXM's 2021 revenue reached a record $8.70 billion; an
increase of 8% compared to 2020
- Full-year 2021 net income climbed to $1.31 billion; diluted EPS
of $0.32
- Record full-year 2021 adjusted EBITDA(2) of $2.77 billion, an
increase of 8% year-over-year
- SiriusXM exceeded all 2021 financial & operating guidance;
issued new 2022 guidance on February 1st
- SiriusXM announced a special dividend of $0.25 per share,
returning an additional $1 billion to stockholders
- Estimated proceeds to Liberty of approximately $770 million,
net of distributions to exchangeable bondholders
- Liberty Media’s ownership of SiriusXM was 81.2% as of January
28, 2022
- From November 1, 2021 through January 31, 2022, Liberty
repurchased 3.8 million LSXMA/K shares at an average price per
share of $49.57 for total cash consideration of $189 million
- Settled exchanges of the 2.25% Live Nation exchangeable
debentures on January 21, 2022 for total consideration of $664
million
- Attributed to Formula One Group
- F1 successfully completed record 22 race calendar in 2021
- Planning for a new record 23 race calendar in 2022, beginning
in Bahrain on March 20th
- Audience figures grew across TV and digital platforms
- Cumulative TV viewers up 4% to 1.55 billion; average TV viewers
per race was 70.3 million
- Cumulative viewership in US up 58%
- Social media followers up 40% to 49 million with 1.5 billion
aggregate social engagements
- Announced multiple renewals with race promoter partners,
including China, Singapore, Abu Dhabi, Spain, Bahrain and the
United States
- From November 1, 2021 through January 31, 2022, Liberty
effectively repurchased 2.2 million FWONA/K shares at an average
price per share of $58.59
- Repurchased 472 thousand FWONA shares
- Repurchased $64 million face value of 1% FWONK cash convertible
notes due 2023, effectively retiring 1.7 million underlying FWONK
shares
- Attributed to Braves Group
- Completed sale of minor league teams in January 2022; teams
remain affiliates of Braves for future player development
- Battery development generated strong $8 million of operating
income and $21 million of net operating income (“NOI”)(2) in
2021
“It was a strong end to 2021 for the Liberty companies. The
finish to the Formula 1 World Championship could not have been more
suspenseful. The compelling action on the track continues to power
the business’s flywheel and we recently made numerous announcements
around value-creating agreements. SiriusXM hit record revenue and
adjusted EBITDA levels and announced a $1 billion special dividend.
The Atlanta Braves are still basking in the glory of their World
Series title. Live Nation benefited from incredible fan demand in
the back half of the year and all leading indicators point to
record performance in 2022,” said Greg Maffei, Liberty Media
President and CEO. “We enter this year energized and excited for
the next areas of growth across the board.”
Discussion of Results
Unless otherwise noted, the following discussion compares
financial information for the three months or year ended December
31, 2021 to the same period in 2020.
LIBERTY SIRIUSXM GROUP – The following table provides the
financial results attributed to Liberty SiriusXM Group for the
fourth quarter and full year 2021. Approximately $8 million and $28
million of corporate level selling, general and administrative
expense (including stock-based compensation expense) was allocated
to the Liberty SiriusXM Group in the fourth quarter and full year
2021, respectively.
Three months ended
Twelve months ended
December 31,
December 31,
2020
2021
2020
2021
amounts in millions
amounts in millions
Liberty SiriusXM Group
Revenue
Sirius XM Holdings
$
2,189
$
2,281
$
8,040
$
8,696
Total Liberty SiriusXM Group
$
2,189
$
2,281
$
8,040
$
8,696
Operating Income (Loss)
Sirius XM Holdings(a)
(520
)
458
790
1,945
Corporate and other
(7
)
(8
)
(41
)
(28
)
Total Liberty SiriusXM Group
$
(527
)
$
450
$
749
$
1,917
Adjusted OIBDA
Sirius XM Holdings
660
669
2,575
2,770
Corporate and other
(5
)
(3
)
(31
)
(15
)
Total Liberty SiriusXM Group
$
655
$
666
$
2,544
$
2,755
__________________________
(a)
Fourth quarter and full year 2020 was
impacted by a $976 million non-cash impairment charge associated
with Pandora.
SiriusXM is a separate publicly traded company and additional
information about SiriusXM can be obtained through its website and
filings with the Securities and Exchange Commission. SiriusXM
reported its stand-alone fourth quarter and full year results on
February 1, 2022. For additional detail on SiriusXM’s financial
results, please see SiriusXM’s earnings release posted to its
Investor Relations website. For presentation purposes on page one
of this release, we include the results of SiriusXM, as reported by
SiriusXM, without regard to the purchase accounting adjustments
applied by us for purposes of our financial statements. Liberty
Media believes the presentation of financial results as reported by
SiriusXM is useful to investors as the comparability of those
results is best understood in the context of SiriusXM's historical
financial presentation.
The businesses and assets attributed to Liberty SiriusXM Group
consist primarily of Liberty Media’s interests in SiriusXM, which
includes its subsidiary Pandora, and Live Nation.
FORMULA ONE GROUP – The following table provides the
financial results attributed to the Formula One Group for the
fourth quarter and full year 2021. Approximately $16 million and
$40 million of corporate level selling, general and administrative
expense (including stock-based compensation expense) was allocated
to the Formula One Group in the fourth quarter and full year 2021,
respectively.
“2021 was a remarkable year for Formula 1 in all respects. The
racing was spectacular and the business produced outstanding
results,” said Stefano Domenicali, Formula 1 President and CEO. “We
continue to build off this strong foundation and look forward to
our record setting 23-race calendar for 2022 with new cars,
regulations, races and drivers.”
Three months ended
Twelve months ended
December 31,
December 31,
2020
2021
2020
2021
amounts in millions
amounts in millions
Formula One Group
Revenue
Formula 1
$
485
$
787
$
1,145
$
2,136
Total Formula One Group
$
485
$
787
$
1,145
$
2,136
Operating Income (Loss)
Formula 1
$
(23
)
$
81
$
(386
)
$
92
Corporate and other
(18
)
(19
)
(58
)
(52
)
Total Formula One Group
$
(41
)
$
62
$
(444
)
$
40
Adjusted OIBDA
Formula 1
$
90
$
183
$
56
$
495
Corporate and other
(12
)
(15
)
(38
)
(29
)
Total Formula One Group
$
78
$
168
$
18
$
466
The following table provides the operating results of Formula 1
(“F1”).
F1 Operating Results
Three months ended
Twelve months ended
December 31,
December 31,
2020
2021
2020
2021
(unaudited)
(unaudited)
amounts in USD millions
amounts in USD millions
Primary Formula 1 revenue
$
439
$
615
$
1,029
$
1,850
Other Formula 1 revenue
46
172
116
286
Total Formula 1 revenue
$
485
$
787
$
1,145
$
2,136
Operating expenses (excluding stock-based
compensation included below):
Team payments
(270
)
(378
)
(711
)
(1,068
)
Other cost of Formula 1 revenue
(94
)
(180
)
(263
)
(421
)
Cost of Formula 1 revenue
$
(364
)
$
(558
)
$
(974
)
$
(1,489
)
Selling, general and administrative
expenses
(31
)
(46
)
(115
)
(152
)
Adjusted OIBDA
$
90
$
183
$
56
$
495
Stock-based compensation
(2
)
(5
)
(13
)
(17
)
Depreciation and Amortization
(111
)
(97
)
(429
)
(386
)
Operating income (loss)
$
(23
)
81
$
(386
)
92
Number of races in period
7
7
17
22
Primary F1 revenue represents the majority of F1’s revenue and
is derived from (i) race promotion revenue, (ii) media rights fees
(formerly referred to as broadcasting fees) and (iii) sponsorship
fees. For the year ended December 31, 2021, these revenue streams
comprised 31%, 40% and 16%, respectively, of total F1 revenue.
Beginning January 1, 2021, F1 began reclassifying certain
components previously reported in Other F1 revenue into Primary F1
revenue to better align with the way it currently evaluates the
business. In addition, broadcasting revenue was renamed media
rights revenue. The more significant components that were
reclassified into Primary F1 revenue include fees for F1 TV
subscriptions, fees for licensing commercial rights for Formula 2
and Formula 3 races, fees for the origination and support of
program footage, fees for broadcast rights for Formula 2 and
Formula 3 races and fees for advertising rights on Formula 1’s
digital platforms. Following the reclassification, Other F1 revenue
is primarily comprised of freight and hospitality revenue. There
was $24 million and $65 million of Other F1 revenue reclassified as
Primary F1 revenue for the three and twelve months ended December
31, 2020, respectively, to conform to the current period
presentation. The impact of the revenue reclassification for the
years ended December 31, 2019 and 2020 can be found in Schedule 4
of this press release.
There were 7 and 22 races held in the fourth quarter and full
year 2021, respectively, compared to 7 and 17 races held in the
fourth quarter and full year 2020 due to the compact schedule
driven by the COVID-19 pandemic. Fan attendance continued to be
assessed by relevant government authorities on a race-by-race basis
throughout the year, with restrictions easing as the year
progressed and significantly higher fan attendance beginning in the
third quarter of 2021 compared to the prior year. The Paddock Club
operated at only one event in 2020, and even then with strictly
limited capacity, and resumed more normal operations in July 2021,
operating at 6 races in the third quarter and 5 in the fourth
quarter.
Primary F1 revenue grew in the fourth quarter, primarily driven
by increased race promotion revenue compared to the prior year
where limitations on fan attendance led to one-time changes in the
contractual terms of races held. Media rights revenue was flat in
the fourth quarter as contractual increases and growth in F1 TV
subscription revenue were offset by the impact of lower
proportionate recognition of season-based income in 2021 (7/22
races took place in the fourth quarter of 2021 compared to 7/17 in
the fourth quarter of 2020). Sponsorship revenue increased in the
fourth quarter driven by revenue from new sponsors in the current
year and pandemic-related reductions to sponsorship revenue
recognized in the prior year, where F1 honored one-time changes in
certain sponsorship contracts due to the cancellation of races that
had specific sponsorship-related inventory.
Primary F1 revenue grew for the full year with increases across
all primary revenue streams. Race promotion revenue grew due to
five more events held in 2021, including more non-European races,
some of which saw the return of capacity crowds, whereas
limitations on fan attendance in the prior year led to one-time
changes in the contractual terms of races held. Race promotion
revenue for the full year also benefited from a one-time settlement
recognized in the first quarter related to the cancellation of a
race originally scheduled to commence in 2020. Media rights revenue
increased for the full year driven by higher broadcasting fees due
to improved terms in certain new and renewed broadcasting
agreements, other contractual rate increases, strong growth in F1
TV subscription revenue and the effect on the prior year of
one-time changes in contract fees resulting from the pandemic and
associated calendar disruptions. Sponsorship revenue increased due
to revenue from new sponsors and the impact of more races held as
well as pandemic-related reductions to sponsorship revenue
recognized in the prior year.
Other F1 revenue increased in the fourth quarter and full year
driven by hospitality revenue generated from the return of the
Paddock Club, higher licensing revenue from new contracts and
growth in gaming and merchandising royalties, as well as higher
freight and travel income with more races held outside Europe
compared to the prior year. Other F1 revenue for the full year also
benefited from the additional races held.
Operating income and adjusted OIBDA grew in the fourth quarter
and full year 2021. Team payments increased in both periods driven
by the growth in Primary F1 revenue and the associated impact on
the calculation of the team payments, which are 100% variable under
the 2021 Concorde Agreement. Team payments in 2020 included
one-time fees paid to teams upon signing the 2021 Concorde
Agreement and certain fixed and minimum guaranteed payments to
teams under the previous agreement.
Other cost of F1 revenue is largely variable in nature and
mostly relates to revenue opportunities. These costs increased in
the fourth quarter and full year due to costs associated with the
operation of the Paddock Club and higher technical, freight and
logistics, digital media and other related costs driven by five
more races in the full year and the logistic costs of more
non-European races. Selling, general and administrative expense
increased in the fourth quarter and full year primarily due to
higher personnel costs, discretionary marketing expenses and
professional fees.
The Liberty SiriusXM Group holds an approximate 2.2% intergroup
interest (5.3 million notional shares) in the Formula One Group as
of January 31, 2022. These shares are not included in the
outstanding share count of Formula One Group in Liberty Media’s
most recent Form 10-K. Assuming the issuance of the shares
underlying this intergroup interest, the Formula One Group
outstanding share count as of January 31, 2022 would have been 237
million.
The businesses and assets attributed to the Formula One Group
consist of Liberty Media’s subsidiary F1, its interest in Liberty
Media Acquisition Corporation, other minority investments and an
inter-group interest in the Braves Group.
BRAVES GROUP - The following table provides the financial
results attributed to the Braves Group for the fourth quarter and
full year 2021. Approximately $2 million and $11 million of
corporate level selling, general and administrative expense
(including stock-based compensation expense) was allocated to the
Braves Group in the fourth quarter and full year 2021,
respectively.
Three months ended
Twelve months ended
December 31,
December 31,
2020
2021
2020
2021
amounts in millions
amounts in millions
Braves Group
Revenue
Corporate and other
$
35
$
102
$
178
$
568
Total Braves Group
$
35
$
102
$
178
$
568
Operating Income (Loss)
Corporate and other
(35
)
(1
)
(128
)
20
Total Braves Group
$
(35
)
$
(1
)
$
(128
)
$
20
Adjusted OIBDA
Corporate and other
(4
)
18
(53
)
104
Total Braves Group
$
(4
)
$
18
$
(53
)
$
104
The following table provides the operating results of Braves
Holdings, LLC (“Braves”).
Braves Operating Results
Three months ended
Twelve months ended
December 31,
December 31,
2020
2021
2020
2021
amounts in millions
amounts in millions
Baseball revenue
$
23
$
93
$
142
$
526
Development revenue
12
9
36
42
Total revenue
$
35
$
102
$
178
$
568
Operating expenses (excluding stock-based
compensation included below):
Other operating expenses
(27
)
(62
)
(170
)
(377
)
Selling, general and administrative
expenses
(12
)
(21
)
(57
)
(80
)
Adjusted OIBDA
$
(4
)
$
19
$
(49
)
$
111
Stock-based compensation
(14
)
(2
)
(3
)
(8
)
Depreciation and Amortization
(15
)
(16
)
(69
)
(72
)
Operating income (loss)
$
(33
)
$
1
$
(121
)
$
31
Regular season home games in period
—
3
30
79
Postseason home games in period
6
8
7
8
Baseball revenue per home game
$
3.8
$
8.5
$
3.8
$
6.0
Baseball revenue is comprised of (i) ballpark operations (ticket
sales, concessions, corporate sales, retail, suites, premium seat
fees and postseason), (ii) local broadcast rights and (iii) shared
Major League Baseball revenue streams, including national broadcast
rights and licensing. Development revenue is derived from the
Battery Atlanta mixed-use facilities and primarily includes rental
income.
There were 11 and 87 home games (including postseason) played in
the fourth quarter and full year 2021, respectively, compared to 6
and 37 home games played in the comparable prior year periods. The
2021 regular season began with fans in attendance at 33% capacity
for the first home game beginning April 9th, which increased to 50%
capacity beginning April 23rd and further expanded to 100% capacity
beginning May 7th. There were no fans in attendance during the 2020
regular season.
Baseball revenue increased in the fourth quarter and full year
as all primary sources of revenue grew driven by the increase in
the number of regular and postseason home games played with
significantly more fans in attendance and the Braves success in the
2021 postseason as World Series Champions. Development revenue
decreased in the fourth quarter due to modified timing of revenue
recognition surrounding various 2021 lease commencements.
Development revenue for the full year increased due to rental
income from various new lease commencements and a reduction in
deferred payment arrangements.
Operating income and adjusted OIBDA increased in the fourth
quarter and full year. Revenue growth more than offset increased
operating costs as player salaries and facility and game day
expenses returned to more normalized levels in 2021. Selling,
general and administrative expense increased in the fourth quarter
and full year primarily due to higher marketing expense and the
absence of COVID-19 related cost reduction initiatives that
impacted the 2020 season.
The Formula One Group holds an approximate 11.0% intergroup
interest (6.8 million notional shares) and the Liberty SiriusXM
Group holds an approximate 3.7% intergroup interest (2.3 million
notional shares) in the Braves Group as of January 31, 2022. These
shares are not included in the outstanding share count of the
Braves Group in Liberty Media’s most recent Form 10-K. Assuming the
issuance of the shares underlying these intergroup interests, the
Braves Group outstanding share count as of January 31, 2022 would
have been 62 million.
The businesses and assets attributed to the Braves Group consist
primarily of Liberty Media’s subsidiary the Braves, which
indirectly owns the Atlanta Braves Major League Baseball Club and
certain assets and liabilities associated with the Braves’ ballpark
and mixed-use development project.
Share Repurchases
From November 1, 2021 through January 31, 2022, Liberty SiriusXM
Group repurchased approximately 2.9 million Series C Liberty
SiriusXM shares (Nasdaq: LSXMK) at an average cost per share of
$49.98 for total cash consideration of $146 million and repurchased
approximately 879 thousand Series A Liberty SiriusXM shares
(Nasdaq: LSXMA) at an average cost per share of $48.22 for total
cash consideration of $42 million.
From November 1, 2021 through January 31, 2022, Formula One
Group repurchased approximately 472 thousand Series A Liberty
Formula One shares (Nasdaq: FWONA) at an average cost per share of
$56.10 for total cash consideration of $26 million.
The total remaining repurchase authorization for Liberty Media
as of February 1, 2022 is approximately $406 million and can be
applied to repurchases of Series A and Series C shares of any of
the Liberty Media Corporation tracking stocks.
FOOTNOTES
1)
Liberty Media's President and CEO, Greg
Maffei, will discuss these highlights and other matters in Liberty
Media's earnings conference call which will begin at 10:00 a.m.
(E.S.T.) on February 25, 2022. For information regarding how to
access the call, please see “Important Notice” later in this
document.
2)
For definitions of adjusted OIBDA (as
defined by Liberty Media), adjusted EBITDA (as defined by SiriusXM)
and net operating income (as defined by Braves) and applicable
reconciliations, see the accompanying schedules.
NOTES
The following financial information with respect to Liberty
Media's equity affiliates and available for sale securities is
intended to supplement Liberty Media's consolidated balance sheet
and statement of operations to be included in its Form 10-K for the
year ended December 31, 2021.
Fair Value of Corporate Public
Holdings
(amounts in millions)
9/30/2021
12/31/2021
Liberty SiriusXM Group
Live Nation Investment(a)
$
6,347
$
8,336
iHeart(b)
149
—
Public Holdings(c)
50
50
Total Liberty SiriusXM Group
$
6,546
$
8,386
Formula One Group
Public Holdings(c)
194
167
Total Formula One Group
$
194
$
167
Braves Group
N/A
N/A
Total Liberty Media
$
6,740
$
8,553
__________________________
(a)
Represents the fair value of the equity
investment in Live Nation. In accordance with GAAP, Liberty Media
accounts for its investment in the equity of Live Nation using the
equity method of accounting and includes it in its condensed
consolidated balance sheet at $149 million and $89 million as of
September 30, 2021 and December 31, 2021, respectively.
(b)
Includes fair value of iHeart shares which
were included in other long-term assets. Liberty Media sold 1.0
million shares of iHeart during the third quarter and its remaining
6.0 million shares in the fourth quarter of 2021.
(c)
Represents the carrying value of other
public holdings that are accounted for at fair value. Excludes
intergroup interests.
Fair Value of Intergroup Assets and
Liabilities
The intergroup interests represent quasi-equity interests which
are not represented by outstanding shares of common stock; rather,
the Formula One Group and Liberty SiriusXM Group have attributed
interests in the Braves Group, which are generally stated in terms
of a number of shares of Liberty Braves common stock, and the
Liberty SiriusXM Group also has an attributed interest in the
Formula One Group, which is generally stated in terms of a number
of shares of Liberty Formula One common stock. Each reporting
period, the notional shares representing the intergroup interests
are marked to fair value. The changes in fair value are recorded in
the unrealized gain (loss) on the intergroup interest line item in
the unaudited attributed consolidated statements of operations. The
intergroup interests will remain outstanding until the redemption
of the outstanding interests, at the discretion of Liberty Media’s
Board of Directors, through transfer of securities, cash and/or
other assets from the Braves Group or Formula One Group,
respectively, to the respective tracking stock group.
Attributed
as of December 31, 2021
Liberty
Formula
SiriusXM
Braves
One
Group
Group
Group
(amounts in millions)
Notional Shares
Value
Notional Shares
Value
Notional Shares
Value
Braves Group intergroup interests
2.3
$
66
(9.1
)
$
(257
)
6.8
$
191
Formula One Group intergroup interest
5.3
$
313
(5.3
)
$
(313
)
Cash and Debt
The following presentation is provided to separately identify
cash and liquid investments and debt information.
(amounts in millions)
9/30/2021
12/31/2021
Cash and Cash Equivalents Attributable
to:
Liberty SiriusXM Group(a)
$
529
$
598
Formula One Group(b)
2,195
2,074
Braves Group(c)
134
142
Total Consolidated Cash and Cash
Equivalents (GAAP)
$
2,858
$
2,814
Debt:
SiriusXM senior notes(d)
$
8,750
$
8,750
Pandora convertible senior notes
193
193
1.375% cash convertible notes due
2023(e)
1,000
1,000
2.125% SiriusXM exchangeable senior
debentures due 2048(e)
400
400
2.25% Live Nation exchangeable senior
debentures due 2048(e)
385
385
2.75% SiriusXM exchangeable senior
debentures due 2049(e)
604
604
0.5% Live Nation exchangeable senior
debentures due 2050(e)
920
920
SiriusXM margin loan
875
875
Live Nation margin loan
—
—
Other subsidiary debt(f)
—
—
Total Attributed Liberty SiriusXM Group
Debt
$
13,127
$
13,127
Unamortized discount, fair market value
adjustment and deferred loan costs
627
1,135
Total Attributed Liberty SiriusXM Group
Debt (GAAP)
$
13,754
$
14,262
1% FWONK cash convertible notes due
2023(e)
450
386
2.25% AT&T exchangeable senior
debentures due 2046(e)
25
—
Formula 1 term loan and revolving credit
facility
2,902
2,902
Other corporate level debt
71
69
Total Attributed Formula One Group
Debt
$
3,448
$
3,357
Fair market value adjustment
178
274
Total Attributed Formula One Group Debt
(GAAP)
$
3,626
$
3,631
Atlanta Braves debt
721
700
Total Attributed Braves Group
Debt
$
721
$
700
Deferred loan costs
(3
)
(3
)
Total Attributed Braves Group Debt
(GAAP)
$
718
$
697
Total Liberty Media Corporation Debt
(GAAP)
$
18,098
$
18,590
__________________________
(a)
Includes $164 million and $191 million of
cash and liquid investments held at SiriusXM as of September 30,
2021 and December 31, 2021, respectively.
(b)
Includes $585 million and $709 million of
cash and liquid investments held at Formula 1 as of September 30,
2021 and December 31, 2021, respectively.
(c)
Excludes restricted cash held in reserves
pursuant to the terms of various financial obligations of $83
million and $102 million as of September 30, 2021 and December 31,
2021, respectively.
(d)
Outstanding principal amount of Senior
Notes with no reduction for the net unamortized discount.
(e)
Face amount of the cash convertible notes
and exchangeable debentures with no fair market value
adjustment.
(f)
Includes SiriusXM revolving credit
facility.
Liberty Media, SiriusXM, Formula 1 and Braves Holdings are in
compliance with their debt covenants as of December 31, 2021.
Total cash and liquid investments attributed to Liberty SiriusXM
Group increased $69 million during the fourth quarter as cash from
operations at SiriusXM more than offset return of capital at both
SiriusXM and Liberty SiriusXM. Included in the cash and liquid
investments balance attributed to Liberty SiriusXM Group at
December 31, 2021 is $191 million held at SiriusXM. Although
SiriusXM is a consolidated subsidiary, it is a separate public
company with a significant non-controlling interest, therefore
Liberty Media does not have ready access to SiriusXM’s cash
balance. Total debt attributed to Liberty SiriusXM Group was flat
in the fourth quarter.
On February 1, 2022, SiriusXM announced they will pay a special
cash dividend of $0.25 per share for an aggregate dividend of $1
billion payable to SiriusXM stockholders of record as of the close
of business on February 11, 2022. The payment date of the special
cash dividend is February 25, 2022, and Liberty SiriusXM expects to
receive approximately $770 million of proceeds, net of
extraordinary cash distributions that will be paid to holders of
its 2.125% SiriusXM exchangeable senior debentures due 2048 and its
2.75% SiriusXM exchangeable senior debentures due 2049.
On December 3, 2021, the Live Nation margin loan was amended,
increasing the borrowing capacity to $400 million reflecting
appreciation in the underlying share price. Other terms of the
margin loan are unchanged, including its maturity on December 9,
2022 and the 9 million shares of Live Nation common stock pledged
as collateral to the margin loan.
In October 2021, Liberty Media issued a notice of redemption in
full for the 2.25% Live Nation exchangeable senior debentures due
2048 on or before December 1, 2021. All holders exercised their
right to exchange the debentures in the fourth quarter. On January
21, 2022, the exchanges of debentures were settled in cash for $664
million. The exchanges were funded with cash on hand and
incremental borrowing under Liberty’s margin loan facilities.
Total cash and liquid investments attributed to Formula One
Group decreased $121 million during the fourth quarter. Debt
repayment, stock repurchases and withholding taxes on net share
settlements at the Formula One Group more than offset proceeds from
stock options exercises and growth in cash from operations at F1,
which was primarily driven by the timing of cash payments and
receipts with commercial partners.
Total debt attributed to Formula One Group decreased $91 million
in the fourth quarter. On October 5, 2021, Liberty Media redeemed
in full the outstanding $25 million principal amount of its 2.25%
AT&T exchangeable senior debentures due 2046, which was funded
with the sale of Liberty Media’s remaining approximately 800
thousand shares of AT&T as well as cash on hand. Also in the
fourth quarter, Liberty opportunistically repurchased $64 million
face value of 1% FWONK cash convertible notes due 2023, effectively
repurchasing 1.7 million shares of FWONK underlying the retired
bonds.
Total cash and liquid investments attributed to the Braves Group
increased $8 million during the fourth quarter as cash from
operations primarily attributed to the postseason more than offset
net debt repayment and capital expenditures related to the
mixed-use development.
Total debt attributed to the Braves Group decreased $21 million
during the fourth quarter due to repayment under the Braves team
revolver, partially offset by increased borrowing to fund the
mixed-use development. The second phase of the Battery Atlanta
mixed-use development is nearing an on-time and on-budget
completion. It is expected to cost approximately $200 million, of
which the Braves and affiliated entities have already funded
approximately $55 million in equity and $120 million in debt, with
$25 million incremental debt funding remaining.
Important Notice: Liberty Media Corporation (Nasdaq:
LSXMA, LSXMB, LSXMK, FWONA, FWONK, BATRA, BATRK) President and CEO,
Greg Maffei, will discuss Liberty Media's earnings release in a
conference call which will begin at 10:00 a.m. (E.S.T.) on February
25, 2022. The call can be accessed by dialing (800) 458-4121 or +1
(720) 543-0206, passcode 2857380 at least 10 minutes prior to the
start time. The call will also be broadcast live across the
Internet and archived on our website. To access the webcast go to
https://www.libertymedia.com/investors/news-events/ir-calendar.
Links to this press release will also be available on the Liberty
Media website.
This press release includes certain forward-looking statements
within the meaning of the Private Securities Litigation Reform Act
of 1995, including statements about business strategies, market
potential, future financial performance and prospects, Formula 1’s
race calendar and new races, timing, costs and funding associated
with the Battery Atlanta mixed-use development and new Braves
facilities, the continuation of our stock repurchase plan, matters
relating to SiriusXM’s special cash dividend and other matters that
are not historical facts. These forward-looking statements involve
many risks and uncertainties that could cause actual results to
differ materially from those expressed or implied by such
statements, including, without limitation, possible changes in
market acceptance of new products or services, regulatory matters
affecting our businesses, the unfavorable outcome of pending or
future litigation, the failure to realize benefits of acquisitions,
rapid technological and industry change, failure of third parties
to perform, continued access to capital on terms acceptable to
Liberty Media, changes in law, including consumer protection laws,
and their enforcement, the impact of COVID-19, including on general
market conditions and the ability of Formula 1, the Braves and Live
Nation to hold live events and fan attendance at such events, and
market conditions conducive to stock repurchases. These
forward-looking statements speak only as of the date of this press
release, and Liberty Media expressly disclaims any obligation or
undertaking to disseminate any updates or revisions to any
forward-looking statement contained herein to reflect any change in
Liberty Media's expectations with regard thereto or any change in
events, conditions or circumstances on which any such statement is
based. Please refer to the publicly filed documents of Liberty
Media, including the most recent Form 10-K, for additional
information about Liberty Media and about the risks and
uncertainties related to Liberty Media's business which may affect
the statements made in this press release.
LIBERTY MEDIA
CORPORATION
BALANCE SHEET
INFORMATION
December 31, 2021
(unaudited)
Attributed
Liberty SiriusXM
Braves
Formula One
Inter-Group
Consolidated
Group
Group
Group
Eliminations
Liberty
amounts in millions
Assets
Current assets:
Cash and cash equivalents
$
598
142
2,074
—
2,814
Trade and other receivables, net
722
40
66
—
828
Other current assets
793
148
229
—
1,170
Total current assets
2,113
330
2,369
—
4,812
Intergroup interests
379
—
191
(570
)
—
Investments in affiliates, accounted for
using the equity method
805
110
30
—
945
Property and equipment, at cost
2,811
1,008
208
—
4,027
Accumulated depreciation
(1,697
)
(231
)
(89
)
—
(2,017
)
1,114
777
119
—
2,010
Intangible assets not subject to
amortization
Goodwill
15,111
180
3,957
—
19,248
FCC licenses
8,600
—
—
—
8,600
Other
1,242
143
—
—
1,385
24,953
323
3,957
—
29,233
Intangible assets subject to amortization,
net
1,269
21
3,507
—
4,797
Other assets
1,041
75
1,491
(53
)
2,554
Total assets
$
31,674
1,636
11,664
(623
)
44,351
Liabilities and Equity
Current liabilities:
Intergroup payable (receivable)
$
14
(31
)
17
—
—
Accounts payable and accrued
liabilities
1,458
66
308
—
1,832
Current portion of debt
2,184
12
695
—
2,891
Deferred revenue
1,454
83
253
—
1,790
Other current liabilities
68
6
23
—
97
Total current liabilities
5,178
136
1,296
—
6,610
Long-term debt
12,078
685
2,936
—
15,699
Deferred income tax liabilities
2,206
65
—
(53
)
2,218
Redeemable intergroup interests
—
257
313
(570
)
—
Other liabilities
611
197
179
—
987
Total liabilities
20,073
1,340
4,724
(623
)
25,514
Redeemable noncontrolling interests in
equity of subsidiary
—
—
575
—
575
Equity / Attributed net assets
8,036
296
6,340
—
14,672
Noncontrolling interests in equity of
subsidiaries
3,565
—
25
—
3,590
Total liabilities and equity
$
31,674
1,636
11,664
(623
)
44,351
LIBERTY MEDIA
CORPORATION
STATEMENT OF
OPERATIONS
Twelve months ended December
31, 2021 (unaudited)
Attributed
Liberty SiriusXM
Braves
Formula One
Consolidated
Group
Group
Group
Liberty
amounts in millions
Revenue:
Sirius XM Holdings revenue
$
8,696
—
—
8,696
Formula 1 revenue
—
—
2,136
2,136
Other revenue
—
568
—
568
Total revenue
8,696
568
2,136
11,400
Operating costs and expenses, including
stock-based compensation:
Cost of Sirius XM Holdings services
(exclusive of depreciation shown separately below):
Revenue share and royalties
2,672
—
—
2,672
Programming and content
559
—
—
559
Customer service and billing
501
—
—
501
Other
236
—
—
236
Cost of Formula 1 revenue
—
—
1,489
1,489
Subscriber acquisition costs
325
—
—
325
Other operating expenses
265
377
—
642
Selling, general and administrative
1,598
99
210
1,907
Impairment, restructuring and acquisition
costs, net of recoveries
20
—
—
20
Depreciation and amortization
603
72
397
1,072
6,779
548
2,096
9,423
Operating income (loss)
1,917
20
40
1,977
Other income (expense):
Interest expense
(495
)
(24
)
(123
)
(642
)
Share of earnings (losses) of affiliates,
net
(253
)
30
23
(200
)
Unrealized gain/(loss) on inter-group
interests
121
(31
)
(90
)
—
Realized and unrealized gains (losses) on
financial instruments, net
(433
)
3
(21
)
(451
)
Gains (losses) on dilution of investment
in affiliate
152
—
—
152
Other, net
(60
)
(1
)
14
(47
)
(968
)
(23
)
(197
)
(1,188
)
Earnings (loss) before income taxes
949
(3
)
(157
)
789
Income tax (expense) benefit
(74
)
(8
)
37
(45
)
Net earnings (loss)
875
(11
)
(120
)
744
Less net earnings (loss) attributable to
the noncontrolling interests
276
—
16
292
Less net earnings (loss) attributable to
the redeemable noncontrolling interests
—
—
54
54
Net earnings (loss) attributable to
Liberty stockholders
$
599
(11
)
(190
)
398
Stock compensation expense:
Programming and content
33
—
—
33
Customer service and billing
6
—
—
6
Other
6
—
—
6
Other operating expense
36
—
—
36
Selling, general and administrative
134
12
29
175
$
215
12
29
256
LIBERTY MEDIA
CORPORATION
STATEMENT OF
OPERATIONS
Twelve months ended December
31, 2020 (unaudited)
Attributed
Liberty SiriusXM
Braves
Formula One
Consolidated
Group
Group
Group
Liberty
amounts in millions
Revenue:
Sirius XM Holdings revenue
$
8,040
—
—
8,040
Formula 1 revenue
—
—
1,145
1,145
Other revenue
—
178
—
178
Total revenue
8,040
178
1,145
9,363
Operating costs and expenses, including
stock-based compensation:
Cost of Sirius XM Holdings services
(exclusive of depreciation shown separately below):
Revenue share and royalties
2,421
—
—
2,421
Programming and content
481
—
—
481
Customer service and billing
481
—
—
481
Other
196
—
—
196
Cost of Formula 1 revenue
—
—
974
974
Subscriber acquisition costs
362
—
—
362
Other operating expenses
264
170
—
434
Selling, general and administrative
1,509
67
174
1,750
Acquisition and restructuring
1,004
—
—
1,004
Depreciation and amortization
573
69
441
1,083
7,291
306
1,589
9,186
Operating income (loss)
749
(128
)
(444
)
177
Other income (expense):
Interest expense
(462
)
(26
)
(146
)
(634
)
Intergroup interest income (expense)
(7
)
—
7
—
Share of earnings (losses) of affiliates,
net
(484
)
6
(108
)
(586
)
Unrealized gain/(loss) on inter-group
interests
125
42
(167
)
—
Realized and unrealized gains (losses) on
financial instruments, net
(521
)
(10
)
129
(402
)
Gains (losses) on dilution of investment
in affiliate
4
—
—
4
Other, net
(17
)
—
23
6
(1,362
)
12
(262
)
(1,612
)
Earnings (loss) before income taxes
(613
)
(116
)
(706
)
(1,435
)
Income tax (expense) benefit
(106
)
38
112
44
Net earnings (loss)
(719
)
(78
)
(594
)
(1,391
)
Less net earnings (loss) attributable to
the noncontrolling interests
28
—
2
30
Net earnings (loss) attributable to
Liberty stockholders
$
(747
)
(78
)
(596
)
(1,421
)
Stock compensation expense:
Programming and content
32
—
—
32
Customer service and billing
6
—
—
6
Other
6
—
—
6
Other operating expense
43
—
—
43
Selling, general and administrative
147
6
21
174
$
234
6
21
261
LIBERTY MEDIA
CORPORATION
STATEMENT OF CASH FLOWS
INFORMATION
Twelve months ended December
31, 2021 (unaudited)
Attributed
Liberty SiriusXM
Braves
Formula One
Consolidated
Group
Group
Group
Liberty
amounts in millions
Cash flows from operating activities:
Net earnings (loss)
$
875
(11
)
(120
)
744
Adjustments to reconcile net earnings to
net cash provided by operating activities:
Depreciation and amortization
603
72
397
1,072
Stock-based compensation
215
12
29
256
Non-cash impairment and restructuring
costs
24
—
—
24
Share of (earnings) loss of affiliates,
net
253
(30
)
(23
)
200
Unrealized (gains) losses on intergroup
interests, net
(121
)
31
90
—
Realized and unrealized (gains) losses on
financial instruments, net
433
(3
)
21
451
Noncash interest expense
15
—
1
16
Losses (gains) on dilution of investment
in affiliate
(152
)
—
—
(152
)
Loss on early extinguishment of debt
83
—
(3
)
80
Deferred income tax expense (benefit)
(12
)
12
(41
)
(41
)
Intergroup tax allocation
9
(4
)
(5
)
—
Intergroup tax (payments) receipts
(2
)
7
(5
)
—
Other charges (credits), net
(15
)
20
(3
)
2
Changes in operating assets and
liabilities
Current and other assets
(59
)
(43
)
(2
)
(104
)
Payables and other liabilities
(255
)
(1
)
145
(111
)
Net cash provided (used) by operating
activities
1,894
62
481
2,437
Cash flows from investing activities:
Investment of subsidiary initial public
offering proceeds into trust account
—
—
(575
)
(575
)
Cash proceeds from dispositions of
investments
177
2
204
383
Cash (paid) received for acquisitions, net
of cash acquired
(14
)
—
—
(14
)
Investments in equity method affiliates
and debt and equity securities
(73
)
—
(179
)
(252
)
Return of investments in equity method
affiliates
1
—
39
40
Repayment of loans and other cash receipts
from equity method affiliates and debt and equity securities
12
—
—
12
Capital expended for property and
equipment, including internal-use software and website
development
(388
)
(35
)
(17
)
(440
)
Proceeds from insurance recoveries
225
—
—
225
Other investing activities, net
(4
)
8
(72
)
(68
)
Net cash provided (used) by investing
activities
(64
)
(25
)
(600
)
(689
)
Cash flows from financing activities:
Borrowings of debt
6,294
117
—
6,411
Repayments of debt
(5,872
)
(93
)
(322
)
(6,287
)
Liberty stock repurchases
(500
)
—
(55
)
(555
)
Subsidiary shares repurchased by
subsidiary
(1,523
)
—
—
(1,523
)
Proceeds from initial public offering of
subsidiary
—
—
575
575
Cash dividends paid by subsidiary
(58
)
—
—
(58
)
Taxes paid in lieu of shares issued for
stock-based compensation
(106
)
—
(48
)
(154
)
Settlement of intergroup call spread
(384
)
—
384
—
Other financing activities, net
(83
)
(2
)
(22
)
(107
)
Net cash provided (used) by financing
activities
(2,232
)
22
512
(1,698
)
Effect of foreign exchange rates on cash,
cash equivalents and restricted cash
—
—
(3
)
(3
)
Net increase (decrease) in cash, cash
equivalents and restricted cash
(402
)
59
390
47
Cash, cash equivalents and restricted cash
at beginning of period
1,008
185
1,684
2,877
Cash, cash equivalents and restricted cash
at end of period
$
606
244
2,074
2,924
LIBERTY MEDIA
CORPORATION
STATEMENT OF CASH FLOWS
INFORMATION
Twelve months ended December
31, 2020 (unaudited)
Attributed
Liberty SiriusXM
Braves
Formula One
Consolidated
Group
Group
Group
Liberty
amounts in millions
Cash flows from operating activities:
Net earnings (loss)
$
(719
)
(78
)
(594
)
(1,391
)
Adjustments to reconcile net earnings to
net cash provided by operating activities:
Depreciation and amortization
573
69
441
1,083
Stock-based compensation
234
6
21
261
Non-cash impairment and restructuring
costs
1,000
—
—
1,000
Share of (earnings) loss of affiliates,
net
484
(6
)
108
586
Unrealized (gains) losses on intergroup
interests, net
(125
)
(42
)
167
—
Realized and unrealized (gains) losses on
financial instruments, net
521
10
(129
)
402
Noncash interest expense
12
1
4
17
Losses (gains) on dilution of investments
in affiliate
(4
)
—
—
(4
)
Loss on early extinguishment of debt
40
—
—
40
Deferred income tax expense (benefit)
40
(10
)
(125
)
(95
)
Intergroup tax allocation
5
(28
)
23
—
Intergroup tax (payments) receipts
8
2
(10
)
—
Other charges (credits), net
2
9
—
11
Changes in operating assets and
liabilities
Current and other assets
32
(29
)
(37
)
(34
)
Payables and other liabilities
(179
)
41
(8
)
(146
)
Net cash provided (used) by operating
activities
1,924
(55
)
(139
)
1,730
Cash flows from investing activities:
Cash proceeds from dispositions of
investments
—
—
13
13
Cash (paid) received for acquisitions, net
of cash acquired
(300
)
—
—
(300
)
Investments in equity method affiliates
and debt and equity securities
(96
)
—
(17
)
(113
)
Return of investments in equity method
affiliates
—
—
105
105
Repayment of loans and other cash receipts
from equity method affiliates and debt and equity securities
20
—
—
20
Capital expended for property and
equipment, including internal-use software and website
development
(350
)
(81
)
(21
)
(452
)
Other investing activities, net
(8
)
4
(5
)
(9
)
Net cash provided (used) by investing
activities
(734
)
(77
)
75
(736
)
Cash flows from financing activities:
Borrowings of debt
4,149
228
521
4,898
Repayments of debt
(2,203
)
(114
)
(614
)
(2,931
)
Intergroup loan (repayment) borrowing
(750
)
—
750
—
Liberty stock repurchases
(249
)
—
(69
)
(318
)
Subsidiary shares repurchased by
subsidiary
(1,555
)
—
—
(1,555
)
Reattribution between Liberty SiriusXM
Group and Liberty Formula One Group
(608
)
—
608
—
Proceeds from Liberty SiriusXM common
stock rights offering
754
—
—
754
Cash dividends paid by subsidiary
(64
)
—
—
(64
)
Taxes paid in lieu of shares issued for
stock-based compensation
(116
)
(1
)
(3
)
(120
)
Other financing activities, net
(47
)
(8
)
(35
)
(90
)
Net cash provided (used) by financing
activities
(689
)
105
1,158
574
Effect of foreign exchange rates on cash,
cash equivalents and restricted cash
—
—
3
3
Net increase (decrease) in cash, cash
equivalents and restricted cash
501
(27
)
1,097
1,571
Cash, cash equivalents and restricted cash
at beginning of period
507
212
587
1,306
Cash, cash equivalents and restricted cash
at end of period
$
1,008
185
1,684
2,877
NON-GAAP FINANCIAL MEASURES
SCHEDULE 1
To provide investors with additional information regarding our
financial results, this press release includes a presentation of
Adjusted OIBDA, which is a non-GAAP financial measure, for the
Liberty SiriusXM Group, the Braves Group and the Formula One Group,
together with reconciliations to operating income, as determined
under GAAP. Liberty Media defines Adjusted OIBDA as operating
income (loss) plus depreciation and amortization, stock-based
compensation, separately reported litigation settlements,
restructuring, acquisition and other related costs and impairment
charges.
Liberty Media believes Adjusted OIBDA is an important indicator
of the operational strength and performance of its businesses by
identifying those items that are not directly a reflection of each
business’ performance or indicative of ongoing business trends. In
addition, this measure allows management to view operating results
and perform analytical comparisons and benchmarking between
businesses and identify strategies to improve performance. Because
Adjusted OIBDA is used as a measure of operating performance,
Liberty Media views operating income as the most directly
comparable GAAP measure. Adjusted OIBDA is not meant to replace or
supersede operating income or any other GAAP measure, but rather to
supplement such GAAP measures in order to present investors with
the same information that Liberty Media's management considers in
assessing the results of operations and performance of its
assets.
The following table provides a reconciliation of adjusted OIBDA
for Liberty Media to operating income (loss) calculated in
accordance with GAAP for the three months and years ended December
31, 2020 and December 31, 2021, respectively.
(amounts in millions)
4Q20
4Q21
2020
2021
Liberty SiriusXM Group
Operating income (loss)
$
(527
)
$
450
$
749
$
1,917
Depreciation and amortization
141
152
573
603
Stock compensation expense
61
57
234
215
Impairment, restructuring and acquisition
costs, net of recoveries
980
7
1,004
20
Litigation settlements and reserves
—
—
(16
)
—
Adjusted OIBDA
$
655
$
666
$
2,544
$
2,755
Formula One Group
Operating income (loss)
$
(41
)
$
62
$
(444
)
$
40
Depreciation and amortization
115
98
441
397
Stock compensation expense
4
8
21
29
Adjusted OIBDA
$
78
$
168
$
18
$
466
Braves Group
Operating income (loss)
$
(35
)
$
(1
)
$
(128
)
$
20
Depreciation and amortization
15
16
69
72
Stock compensation expense
16
3
6
12
Adjusted OIBDA
$
(4
)
$
18
$
(53
)
$
104
Liberty Media Corporation
(Consolidated)
Operating income (loss)
$
(603
)
$
511
$
177
$
1,977
Depreciation and amortization
271
266
1,083
1,072
Stock compensation expense
81
68
261
256
Impairment, restructuring and acquisition
costs, net of recoveries
980
7
1,004
20
Litigation settlements and reserves
—
—
(16
)
—
Adjusted OIBDA
$
729
$
852
$
2,509
$
3,325
SCHEDULE 2
This press release also includes a presentation of adjusted
EBITDA of SiriusXM, which is a non-GAAP financial measure used by
SiriusXM, together with a reconciliation to SiriusXM's stand-alone
net income, as determined under GAAP. SiriusXM defines adjusted
EBITDA as net income before interest expense, income tax expense
and depreciation and amortization. SiriusXM adjusts EBITDA to
exclude the impact of other expense (income) as well as certain
other charges discussed below. Adjusted EBITDA is a Non-GAAP
financial measure that excludes or adjusts for (if applicable): (i)
certain adjustments as a result of the purchase price accounting
for the XM merger and the Pandora acquisition, (ii) share-based
payment expense, (iii) impairment, restructuring and acquisition
costs, (iv) legal settlements/reserves and (v) other significant
operating expense (income) that do not relate to the on-going
performance of SiriusXM’s business. SiriusXM believes adjusted
EBITDA is a useful measure of the underlying trend of its operating
performance, which provides useful information about its business
apart from the costs associated with its capital structure and
purchase price accounting. SiriusXM believes investors find this
Non-GAAP financial measure useful when analyzing past operating
performance with current performance and comparing SiriusXM’s
operating performance to the performance of other communications,
entertainment and media companies. SiriusXM believes investors use
adjusted EBITDA to estimate current enterprise value and to make
investment decisions. As a result of large capital investments in
SiriusXM’s satellite radio system, its results of operations
reflect significant charges for depreciation expense. SiriusXM
believes the exclusion of share-based payment expense is useful as
it is not directly related to the operational conditions of its
business. SiriusXM also believes the exclusion of the legal
settlements and reserves, impairment, restructuring and acquisition
related costs, and loss on extinguishment of debt, to the extent
they occur during the period, is useful as they are significant
expenses not incurred as part of its normal operations for the
period.
Adjusted EBITDA has certain limitations in that it does not take
into account the impact to SiriusXM’s statements of comprehensive
income of certain expenses, including share-based payment expense
and certain purchase price accounting for the XM Merger and the
Pandora Acquisition. SiriusXM endeavors to compensate for the
limitations of the Non-GAAP measure presented by also providing the
comparable GAAP measure with equal or greater prominence and
descriptions of the reconciling items, including quantifying such
items, to derive the Non-GAAP measure. Investors that wish to
compare and evaluate operating results after giving effect for
these costs, should refer to net income as disclosed in SiriusXM’s
unaudited consolidated statements of comprehensive income. Since
adjusted EBITDA is a Non-GAAP financial performance measure,
SiriusXM’s calculation of adjusted EBITDA may be susceptible to
varying calculations; may not be comparable to other similarly
titled measures of other companies; and should not be considered in
isolation, as a substitute for, or superior to measures of
financial performance prepared in accordance with GAAP. The
reconciliation of net income to the adjusted EBITDA is calculated
as follows:
Unaudited
For the Years Ended
December 31,
2020
2021
($ in millions)
Net income:
$
131
$
1,314
Add back items excluded from Adjusted
EBITDA:
Litigation settlements and reserves
(16
)
—
Impairment, restructuring and acquisition
costs, net of recoveries
1,004
20
Share-based payment expense
223
202
Depreciation and amortization
506
533
Interest expense
394
415
Loss on extinguishment of debt
40
83
Other expense (income)
(6
)
(9
)
Income tax expense
299
212
Purchase price accounting adjustments:
Revenues
6
—
Operating expenses
(6
)
—
Adjusted EBITDA
$
2,575
$
2,770
SCHEDULE 3
This press release also includes a presentation of net operating
income for the Battery development, which is a non-GAAP financial
measure used by the Braves, together with a reconciliation from
operating income for the Battery development. Liberty Media and the
Braves define net operating income for the Battery development as
operating income for the Battery development less parking &
other revenue, plus corporate overhead, stock-based compensation
and depreciation and amortization.
Liberty Media and the Braves believe net operating income for
the Battery development is an important indicator of the
operational strength and performance of the Battery development.
Liberty Media and the Braves view operating income as the most
directly comparable GAAP measure. Net operating income is not meant
to replace or supersede operating income or any other GAAP measure,
but rather to supplement such GAAP measures in order to present
investors with the same information that Liberty Media and the
Brave's management considers in assessing the results of operations
and performance of its assets.
The following table provides a reconciliation of net operating
income for the Battery development to operating income for the
Battery development for the twelve months ended December 31,
2021.
Unaudited
For the Year Ended
December 31, 2021
($ in millions)
Operating Income - Battery
development
$
8
Parking / other
(8
)
Corporate overhead
2
Stock-based compensation(1)
2
Depreciation / amortization
17
Net Operating Income - Battery
development
$
21
__________________________
(1)
Stock-based compensation is unallocated
between the Braves and the Battery Development, amount included for
illustrative purposes.
SCHEDULE 4
Beginning January 1, 2021, F1 began reclassifying certain
components previously reported in Other F1 revenue into Primary F1
revenue to better align with the way it currently evaluates the
business. In addition, broadcasting revenue was renamed media
rights revenue. The more significant components that were
reclassified into Primary F1 revenue include fees for F1 TV
subscriptions, fees for licensing commercial rights for Formula 2
and Formula 3 races, fees for the origination and support of
program footage, fees for broadcast rights for Formula 2 and
Formula 3 races and fees for advertising rights on Formula 1’s
digital platforms.
For comparative purposes, the following table provides
additional detail on Primary Formula 1 revenue calculated in
accordance with the revenue reclassification for the years ended
December 31, 2019 and December 31, 2020.
2019
2020
amounts in millions
Previous Reporting
Reclassified
Previous Reporting
Reclassified
Race promotion revenue
$
608
$
644
$
132
$
149
Media rights (formerly broadcasting
fees)
759
795
636
671
Sponsorship fees
297
311
196
209
Primary Formula 1 revenue
$
1,664
$
1,750
$
964
$
1,029
Other Formula 1 revenue
358
272
181
116
Total Formula 1 revenue
$
2,022
$
2,022
$
1,145
$
1,145
View source
version on businesswire.com: https://www.businesswire.com/news/home/20220224006132/en/
Courtnee Chun (720) 875-5420
Atlanta Braves (NASDAQ:BATRA)
Historical Stock Chart
From Aug 2024 to Sep 2024
Atlanta Braves (NASDAQ:BATRA)
Historical Stock Chart
From Sep 2023 to Sep 2024